What is Intuit Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Intuit Inc.'s reported free cash flow gives $1,022.58 per share. The share price was $275.79 on September 25, 2026, 73% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 10.0% | 10.0% | $617.12 | +124% |
| Base | 15.0% | 9.0% | $1,022.58 | +271% |
| Bull | 20.0% | 8.0% | $1,777.57 | +545% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $1,329.56 | $1,425.28 | $1,542.27 | $1,688.51 | $1,876.52 |
| 8.0% | $1,098.96 | $1,161.03 | $1,234.39 | $1,322.42 | $1,430.01 |
| 9.0% | $931.17 | $973.61 | $1,022.58 | $1,079.71 | $1,147.23 |
| 10.0% | $803.95 | $834.13 | $868.33 | $907.43 | $952.53 |
| 11.0% | $704.40 | $726.52 | $751.25 | $779.07 | $810.60 |
Where the presets come from
Base: years 1 to 5 grow at Intuit Inc.'s revenue growth rate over the last 5 fiscal years (17.4% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions